Berjaya Philippines Inc. (PSE:BCOR)
Philippines
· Delayed Price · Currency is PHP 6.50
-0.30 (-4.41%)
At close: Apr 10, 2025, 2:45 PM PST
Berjaya Philippines Cash Flow Statement
Financials in millions PHP. Fiscal year is July - June.
Millions PHP. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | 100.24 | 219.62 | 614.97 | 938.01 | 528.96 | 54.03 | Upgrade
|
| Depreciation & Amortization | 854.85 | 815.09 | 681.52 | 665.74 | 554.96 | 528.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | - | -12.66 | -4.7 | 4.44 | -101.71 | Upgrade
|
| Loss (Gain) From Sale of Investments | 50.61 | 50.61 | 30.15 | 22.76 | 40.38 | 19.6 | Upgrade
|
| Loss (Gain) on Equity Investments | -127.15 | -160.36 | -259.42 | -124.82 | 169.25 | 17.84 | Upgrade
|
| Other Operating Activities | 247.98 | 323.07 | 230.01 | 131.77 | 157.93 | 161.14 | Upgrade
|
| Change in Accounts Receivable | 600.58 | -770.64 | -1,030 | -464.02 | -882.47 | 363.97 | Upgrade
|
| Change in Inventory | -1,693 | 1,096 | -2,553 | -1,477 | 1,487 | 736.13 | Upgrade
|
| Change in Accounts Payable | 290.69 | -62.25 | 3,032 | 1,105 | -1,835 | 84.62 | Upgrade
|
| Change in Unearned Revenue | -513 | -502.08 | 715.78 | 1,509 | -82.09 | 151.86 | Upgrade
|
| Change in Other Net Operating Assets | -576.11 | 81.9 | 160.99 | -505.73 | 855.46 | -1,144 | Upgrade
|
| Operating Cash Flow | -764.32 | 1,091 | 1,612 | 1,799 | 994.57 | 852.9 | Upgrade
|
| Operating Cash Flow Growth | - | -32.29% | -10.39% | 80.86% | 16.61% | -36.17% | Upgrade
|
| Capital Expenditures | -153.82 | -357.78 | -2,026 | -1,620 | -1,218 | -748.39 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 147.04 | 9.91 | 0.68 | 0.47 | Upgrade
|
| Cash Acquisitions | - | - | -53.42 | -124.82 | -53.03 | - | Upgrade
|
| Investment in Securities | 164.68 | 120.96 | 71.67 | 327.01 | 190.32 | -62.73 | Upgrade
|
| Other Investing Activities | 207.68 | 207.68 | 212.48 | 172.15 | 83.15 | 29.79 | Upgrade
|
| Investing Cash Flow | 218.54 | -29.14 | -1,648 | -1,236 | -1,499 | -406.29 | Upgrade
|
| Short-Term Debt Issued | - | 325.26 | 324.35 | 137.08 | 329.1 | 548.66 | Upgrade
|
| Long-Term Debt Issued | - | - | 698.28 | 1,306 | 349.49 | 516.59 | Upgrade
|
| Total Debt Issued | 1,850 | 325.26 | 1,023 | 1,443 | 678.59 | 1,065 | Upgrade
|
| Short-Term Debt Repaid | - | -216.63 | -230.81 | -271.09 | -144.41 | -217.22 | Upgrade
|
| Long-Term Debt Repaid | - | -478.9 | -660.23 | -542.65 | -642.11 | -618.64 | Upgrade
|
| Total Debt Repaid | -362.52 | -695.53 | -891.04 | -813.75 | -786.52 | -835.86 | Upgrade
|
| Net Debt Issued (Repaid) | 1,487 | -370.27 | 131.59 | 629.69 | -107.93 | 229.38 | Upgrade
|
| Other Financing Activities | -577.76 | -582.92 | -372.19 | -252.05 | -212.38 | -261.4 | Upgrade
|
| Financing Cash Flow | 909.31 | -953.18 | -240.6 | 377.64 | -320.31 | -32.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.86 | 5.86 | -22.3 | 103.21 | -7.83 | -7.94 | Upgrade
|
| Net Cash Flow | 369.37 | 114.99 | -299.5 | 1,044 | -832.12 | 406.65 | Upgrade
|
| Free Cash Flow | -918.15 | 733.68 | -414.37 | 179.03 | -223.55 | 104.51 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -88.88% | Upgrade
|
| Free Cash Flow Margin | -2.22% | 1.84% | -1.08% | 0.49% | -0.76% | 0.42% | Upgrade
|
| Free Cash Flow Per Share | -0.21 | 0.17 | -0.10 | 0.04 | -0.05 | 0.02 | Upgrade
|
| Cash Interest Paid | 577.76 | 582.92 | 372.19 | 252.05 | 212.38 | 261.4 | Upgrade
|
| Cash Income Tax Paid | 146.14 | 60.13 | 81.97 | 202.7 | 113.21 | 89.03 | Upgrade
|
| Levered Free Cash Flow | -452.81 | 708.48 | -2,780 | -985.37 | -421.46 | 972.71 | Upgrade
|
| Unlevered Free Cash Flow | -108.23 | 1,076 | -2,546 | -826.29 | -288.08 | 1,138 | Upgrade
|
| Change in Net Working Capital | 1,007 | -336.06 | 1,590 | 546.54 | 105.25 | -1,373 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.